|
Gross Margin
|
| 97.94% | 95.48% | 98.22% | 92.23% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
| 64.86% | 51.17% | 65.79% | 30.73% | -6.73% | 2.76% | 6.05% | 11.68% | -4.12% | 3.78% | 2.74% | -0.13% | 3.26% | 78.31% | -14.69% | -3.49% | 1.73% | -19.17% | 23.92% | 2.09% | 3.27% | 1.87% | 3.86% | -6.57% | 2.34% | -5.66% | -3.32% | -0.75% | 1.67% | -5.32% | 3.07% | 3.73% | 3.62% | 2.37% | 1.01% | -20.58% | 4.56% | -47.64% | -13.11% | -141.02% | 9.04% | -1.33% | -1.84% | -25.41% | -2.65% | -12.07% | -17.99% |
|
EBIT Margin
|
| 74.27% | 62.21% | 75.20% | 40.67% | 7.45% | 5.15% | 15.84% | 13.87% | 11.72% | 18.79% | 15.99% | 16.72% | 21.20% | 16.06% | 16.83% | 14.42% | 20.29% | -2.35% | 22.47% | 23.84% | 23.30% | 22.39% | 23.37% | 17.64% | 22.25% | 15.38% | 16.92% | 18.88% | 20.84% | 13.84% | 23.32% | 23.32% | 22.28% | 21.55% | 20.76% | -0.44% | 2.47% | 1.77% | 1.07% | 0.83% | 0.39% | -0.01% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% |
|
EBITDA Margin
|
| 74.27% | 62.21% | 75.20% | 40.67% | 7.45% | 5.15% | 15.84% | 13.87% | 11.72% | 18.79% | 15.99% | 16.72% | 21.20% | 16.06% | 16.83% | 14.42% | 20.29% | -2.35% | 22.47% | 23.84% | 23.30% | 22.39% | 23.37% | 17.64% | 22.25% | 15.38% | 16.92% | 18.88% | 20.84% | 13.84% | 23.32% | 23.32% | 22.28% | 21.55% | 20.76% | -0.44% | 2.47% | 1.77% | 1.07% | 0.83% | 0.39% | -0.01% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% |
|
Operating Margin
|
| 74.27% | 62.21% | 75.20% | 40.67% | 7.45% | 5.15% | 15.84% | 13.87% | 11.72% | 18.79% | 15.99% | 16.72% | 21.20% | 16.06% | 16.83% | 14.42% | 20.29% | -2.35% | 22.47% | 23.84% | | | | | | | | | | | | | | | | | 2.47% | 1.77% | 1.07% | 0.83% | 0.39% | -0.01% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% |
|
Net Margin
|
| 59.56% | 44.58% | 64.65% | 30.73% | -7.09% | 1.93% | 5.58% | 11.77% | -4.33% | 4.59% | 2.61% | -1.69% | 0.90% | 77.76% | -14.13% | -4.01% | 1.47% | -19.11% | 22.98% | 1.58% | 1.14% | 1.13% | 1.59% | -21.96% | 0.83% | 1.25% | 1.21% | -5.97% | 1.04% | -5.56% | 2.59% | 3.08% | 3.33% | 2.18% | 0.65% | -21.51% | 4.41% | -47.97% | -13.25% | -141.18% | 8.86% | -1.53% | -2.16% | -25.80% | -2.84% | -11.53% | -17.51% |
|
FCF Margin
|
| -362.88% | -7.41% | 170.09% | 2.74% | -13.83% | 26.22% | -18.29% | -67.17% | 28.25% | 5.39% | -55.71% | -199.18% | 14.14% | 11.41% | -58.42% | 48.84% | 5.51% | 23.38% | -3.30% | -15.70% | 36.07% | -5.77% | 42.09% | 24.08% | -1.90% | 35.08% | 12.83% | 37.61% | 21.52% | 23.79% | 17.63% | 9.98% | 16.14% | 25.51% | 13.98% | 9.62% | 20.74% | 31.66% | 7.65% | 35.91% | 16.17% | 22.13% | 9.91% | 29.76% | -16.88% | 19.70% | -20.88% |
|
Assets Average
|
| | | | | | 8,953.93M | 8,970.85M | 8,890.47M | 8,599.10M | 8,406.13M | 8,374.13M | 8,603.61M | 8,876.34M | 8,701.51M | 8,720.76M | 8,920.83M | 8,945.76M | 8,944.89M | 8,928.58M | 8,848.61M | 8,738.81M | 8,787.76M | 8,716.81M | 8,656.94M | 8,744.20M | 8,793.72M | 8,819.84M | 8,680.30M | 8,563.02M | 8,552.54M | 8,539.36M | 8,520.07M | 8,496.57M | 8,490.41M | 8,489.35M | 8,474.87M | 8,466.67M | 8,424.03M | 8,328.27M | 8,147.39M | 7,967.97M | 7,915.79M | 7,896.41M | 7,881.23M | 7,909.49M | 7,953.10M | 7,966.60M |
|
Equity Average
|
| | | | | | 5,503.58M | 5,516.34M | 5,247.19M | 4,930.41M | 4,887.13M | 4,867.62M | 4,874.12M | 4,865.65M | 4,865.63M | 4,964.03M | 5,035.66M | 5,041.62M | 5,029.91M | 5,017.58M | 4,960.54M | 4,873.15M | 4,834.01M | 4,758.07M | 4,666.85M | 4,569.08M | 4,547.43M | 4,570.40M | 4,534.43M | 4,510.83M | 4,493.03M | 4,471.67M | 4,459.12M | 4,459.03M | 4,457.19M | 4,437.27M | 4,416.98M | 4,423.92M | 4,392.55M | 4,328.99M | 4,162.43M | 4,046.77M | 4,067.16M | 4,053.53M | 4,030.45M | 4,055.21M | 4,101.66M | 4,089.34M |
|
Invested Capital
|
2,025.44M | | | | | 8,362.10M | 8,351.06M | 8,388.60M | 7,901.04M | 7,843.34M | 7,908.61M | 7,901.44M | 8,294.13M | 8,371.64M | 8,241.01M | 8,625.26M | 8,612.27M | 8,653.87M | 8,605.55M | 8,629.21M | 8,491.46M | 8,454.44M | 8,413.19M | 8,305.74M | 8,440.60M | 8,319.91M | 8,400.39M | 8,372.57M | 8,335.17M | 8,337.80M | 8,311.99M | 8,321.22M | 8,313.03M | 8,321.02M | 8,309.35M | 8,281.19M | 8,268.77M | 8,295.08M | 8,206.01M | 8,127.02M | 7,831.94M | 7,770.71M | 7,747.71M | 7,743.46M | 7,701.55M | 7,792.98M | 7,794.45M | 7,808.34M |
|
Asset Utilization Ratio
|
| | | | | | 0.05 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 |
|
Interest Coverage Ratio
|
| 3.02 | 2.36 | 3.42 | | 0.29 | 0.20 | 0.62 | 0.57 | 0.55 | 0.85 | 0.72 | 0.70 | 1.04 | 0.82 | 0.85 | 0.72 | 1.04 | -0.12 | 1.17 | 1.21 | 1.16 | 1.09 | 1.20 | 0.73 | 1.12 | 0.73 | 0.84 | 0.96 | 1.09 | 0.72 | 1.15 | 1.19 | 1.19 | 1.12 | 1.05 | -0.02 | 0.13 | 0.08 | 0.05 | 0.04 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Debt to Equity
|
0.56 | | | | | | | | 0.59 | 0.60 | 0.62 | 0.62 | 0.69 | 0.72 | 0.68 | 0.70 | 0.70 | 0.70 | 0.71 | 0.71 | 0.73 | 0.74 | 0.74 | 0.76 | 0.82 | 0.84 | 0.83 | 0.83 | 0.84 | 0.85 | 0.85 | 0.86 | 0.86 | 0.86 | 0.86 | 0.87 | 0.87 | 0.87 | 0.88 | 0.88 | 0.95 | 0.90 | 0.91 | 0.91 | 0.92 | 0.90 | 0.90 | 0.91 |
|
Debt Ratio
|
0.39 | | | | | | | | 0.33 | 0.35 | 0.36 | 0.36 | 0.38 | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.41 | 0.41 | 0.40 | 0.42 | 0.43 | 0.43 | 0.43 | 0.43 | 0.44 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.48 | 0.46 | 0.46 | 0.47 | 0.47 | 0.46 | 0.46 | 0.47 |
|
Equity Ratio
|
0.69 | | | | | 0.62 | 0.61 | 0.62 | 0.56 | 0.58 | 0.58 | 0.58 | 0.55 | 0.55 | 0.57 | 0.57 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.54 | 0.55 | 0.53 | 0.51 | 0.52 | 0.52 | 0.53 | 0.53 | 0.53 | 0.52 | 0.52 | 0.53 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.50 | 0.51 | 0.51 | 0.51 | 0.51 | 0.52 | 0.52 | 0.51 |
|
Times Interest Earned
|
| 3.02 | 2.36 | 3.42 | | 0.29 | 0.20 | 0.62 | 0.57 | 0.55 | 0.85 | 0.72 | 0.70 | 1.04 | 0.82 | 0.85 | 0.72 | 1.04 | -0.12 | 1.17 | 1.21 | 1.16 | 1.09 | 1.20 | 0.73 | 1.12 | 0.73 | 0.84 | 0.96 | 1.09 | 0.72 | 1.15 | 1.19 | 1.19 | 1.12 | 1.05 | -0.02 | 0.13 | 0.08 | 0.05 | 0.04 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
FCF Payout Ratio
|
| -0.10 | 0.08 | 0.96 | | -1.58 | 0.59 | -0.82 | -1.54 | 0.51 | 2.71 | -0.26 | -0.08 | 1.25 | 3.70 | -0.08 | 0.04 | 2.62 | 0.59 | -4.19 | -0.87 | 0.46 | -2.48 | 0.31 | 0.56 | -6.95 | 0.40 | 1.07 | 0.24 | 0.43 | 0.39 | 0.54 | 0.92 | 0.63 | 0.40 | 0.71 | 1.02 | 0.46 | 0.15 | 0.58 | 0.11 | 0.27 | 0.20 | 0.31 | | -0.06 | 0.05 | -0.05 |
|
Enterprise Value
|
-317.76M | -175.55M | -173.76M | -254.61M | -43.81M | 613.91M | 466.60M | 479.58M | 754.16M | 695.73M | 537.04M | 675.66M | 385.02M | 430.37M | 201.31M | 248.53M | 175.37M | 223.49M | 164.44M | -139.64M | 63.57M | 56.84M | 109.71M | 93.06M | 80.57M | -52.92M | -207.72M | -199.76M | -118.94M | -128.83M | -149.51M | -165.36M | -173.56M | -101.79M | -270.45M | -247.67M | -206.84M | -260.57M | -258.53M | -163.69M | -222.51M | -152.83M | -177.67M | -199.59M | -265.44M | -349.12M | -413.48M | -432.25M |
|
Return on Sales
|
| 0.60% | 0.45% | 0.65% | 0.31% | -0.07% | 0.02% | 0.06% | 0.12% | -0.04% | 0.05% | 0.03% | -0.02% | 0.01% | 0.78% | -0.14% | -0.04% | 0.01% | -0.19% | 0.23% | 0.02% | 0.01% | 0.01% | 0.02% | -0.22% | 0.01% | 0.01% | 0.01% | -0.06% | 0.01% | -0.06% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | -0.22% | 0.04% | -0.48% | -0.13% | -1.41% | 0.09% | -0.02% | -0.02% | -0.26% | -0.03% | -0.12% | -0.18% |
|
Return on Invested Capital
|
| | | | | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.04% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Assets
|
| | | | | | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% | 0.01% | 0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.02% | -0.05% | -0.05% | -0.04% | -0.03% | 0.00% | -0.01% | -0.01% | -0.01% |
|
Return on Equity
|
| | | | | | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.03% | 0.02% | 0.02% | 0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.03% | -0.03% | -0.09% | -0.09% | -0.07% | -0.06% | -0.01% | -0.01% | -0.02% | -0.03% |